Stock 300687 GUANGZHOU SIE CONSULTING CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Guangzhou Sie Consulting Co., Ltd.

Equities

300687

CNE1000034G6

Software

End-of-day quote Shenzhen S.E.
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
17.3 CNY +5.68% Intraday chart for Guangzhou Sie Consulting Co., Ltd. +7.92% -20.57%
25/04 Guangzhou Sie Consulting Co., Ltd. Proposes Cash Dividend for 2023 CI
24/04 Guangzhou Sie Consulting Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,347 4,953 11,500 11,833 8,885 7,147 - -
Enterprise Value (EV) 1 3,347 4,953 11,500 11,833 8,464 6,792 6,861 6,860
P/E ratio 49 x 28.3 x 47.8 x 47.8 x 35 x 22.2 x 17.6 x 12.3 x
Yield - - - 0.42% 0.51% 1.65% 2.07% 1.2%
Capitalization / Revenue 3.11 x 3.58 x 5.94 x 5.21 x 3.94 x 2.71 x 1.9 x 1.83 x
EV / Revenue 3.11 x 3.58 x 5.94 x 5.21 x 3.76 x 2.58 x 1.83 x 1.76 x
EV / EBITDA - 25 x 42.1 x 41.6 x 29.3 x 17 x 13.4 x 11.4 x
EV / FCF - - - -388 x -407 x 35.2 x 28.6 x -
FCF Yield - - - -0.26% -0.25% 2.84% 3.5% -
Price to Book - 5.15 x 5.31 x 4.93 x 3.32 x 2.42 x 2.12 x 1.86 x
Nbr of stocks (in thousands) 3,45,488 3,45,488 3,94,089 4,01,116 4,07,937 4,07,937 - -
Reference price 2 9.688 14.34 29.18 29.50 21.78 17.30 17.30 17.30
Announcement Date 28/02/20 26/02/21 28/02/22 27/04/23 24/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,077 1,385 1,935 2,271 2,254 2,634 3,754 3,904
EBITDA 1 - 197.9 273.3 284.7 289.3 399.9 511 600.1
EBIT 1 - 189.1 239.7 252.7 246.7 296.9 474.3 514.2
Operating Margin - 13.65% 12.39% 11.13% 10.94% 11.27% 12.63% 13.17%
Earnings before Tax (EBT) 1 - 188.9 239.6 252.9 245.6 329.7 482.9 598.2
Net income 1 - 176.1 224.5 249.5 254.4 315.4 399.2 565.7
Net margin - 12.71% 11.6% 10.98% 11.29% 11.97% 10.63% 14.49%
EPS 2 0.1976 0.5062 0.6100 0.6176 0.6219 0.7779 0.9829 1.404
Free Cash Flow 1 - - - -30.46 -20.79 193 240 -
FCF margin - - - -1.34% -0.92% 7.33% 6.39% -
FCF Conversion (EBITDA) - - - - - 48.26% 46.97% -
FCF Conversion (Net income) - - - - - 61.2% 60.12% -
Dividend per Share 2 - - - 0.1250 0.1100 0.2854 0.3583 0.2069
Announcement Date 28/02/20 26/02/21 28/02/22 27/04/23 24/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 533.9 1,026 - 605.4 517.1 - 571.9 540.4 647.2 743.3 796.4 702.2 779.7
EBITDA 1 - - - - - - - - - 85.2 109.3 109.8 116.7 114.9
EBIT 1 - - - - - - - 121.7 18.44 73.53 97.62 98.14 100.4 98.57
Operating Margin - - - - - - - 21.28% 3.41% 11.36% 13.13% 12.32% 14.3% 12.64%
Earnings before Tax (EBT) 1 - - - - - - - 120.5 18.47 88.6 112.7 123.3 118.3 116.4
Net income 1 13.94 - - 84.95 96.8 - 106.3 125.9 20.38 85.57 109.2 119.3 113.6 111.9
Net margin - - - - 15.99% - - 22.02% 3.77% 13.22% 14.69% 14.98% 16.18% 14.35%
EPS 2 0.0343 - - 0.2087 - - 0.2600 0.3100 0.0492 0.2115 0.2694 0.2944 0.2804 0.2760
Dividend per Share 2 - - - - - - - - - - - 0.1373 - -
Announcement Date 28/04/22 26/08/22 26/08/22 27/10/22 27/04/23 24/07/23 27/10/23 24/04/24 24/04/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - - 421 355 286 287
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - -30.5 -20.8 193 240 -
ROE (net income / shareholders' equity) - 19.2% 17% 11.1% 10.1% 11.2% 13.9% 15.8%
ROA (Net income/ Total Assets) - 10.2% 9.14% 7.73% - 8.49% 9.71% -
Assets 1 - 1,732 2,456 3,227 - 3,717 4,113 -
Book Value Per Share 2 - 2.780 5.500 5.980 6.570 7.140 8.160 9.320
Cash Flow per Share 2 - 0.3500 0.6400 0.4200 0.3200 0.6500 0.8000 -
Capex 1 - - 197 198 151 83.5 90.9 195
Capex / Sales - - 10.2% 8.73% 6.69% 3.17% 2.42% 5%
Announcement Date 28/02/20 26/02/21 28/02/22 27/04/23 24/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Guangzhou Sie Consulting Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
17.3 CNY
Average target price
28.59 CNY
Spread / Average Target
+65.27%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
GUANGZHOU SIE CONSULTING CO., LTD. Stock Guangzhou Sie Consulting Co., Ltd.
-20.57% 974M
MICROSOFT CORPORATION Stock Microsoft Corporation
+6.89% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.57% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.09% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.66% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+32.62% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-25.87% 46.71B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.81% 41.41B
SEA LIMITED Stock Sea Limited
+57.26% 36.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-9.71% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. 300687 Stock
  4. Financials Guangzhou Sie Consulting Co., Ltd.